[AFFIN] QoQ TTM Result on 31-Mar-2007 [#1]

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
TTM Result
Revenue	2,184,873	2,163,830	2,133,188	2,058,776	1,976,605	1,922,064	1,823,742	12.76%
YoY %	0.97%	1.44%	3.61%	4.16%	2.84%	5.39%	-	-
Horiz. %	119.80%	118.65%	116.97%	112.89%	108.38%	105.39%	100.00%	-
PBT	352,971	401,580	370,153	333,991	314,411	185,814	240,434	29.07%
YoY %	-12.10%	8.49%	10.83%	6.23%	69.21%	-22.72%	-	-
Horiz. %	146.81%	167.02%	153.95%	138.91%	130.77%	77.28%	100.00%	-
Tax	-101,198	-110,338	-111,236	-95,644	-87,493	6,122	-30,033	124.26%
YoY %	8.28%	0.81%	-16.30%	-9.32%	-1,529.16%	120.38%	-	-
Horiz. %	336.96%	367.39%	370.38%	318.46%	291.32%	-20.38%	100.00%	-
NP	251,773	291,242	258,917	238,347	226,918	191,936	210,401	12.67%
YoY %	-13.55%	12.48%	8.63%	5.04%	18.23%	-8.78%	-	-
Horiz. %	119.66%	138.42%	123.06%	113.28%	107.85%	91.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	251,773	291,242	258,917	238,347	226,918	191,849	207,572	13.69%
YoY %	-13.55%	12.48%	8.63%	5.04%	18.28%	-7.57%	-	-
Horiz. %	121.29%	140.31%	124.74%	114.83%	109.32%	92.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	28.67%	27.48%	30.05%	28.64%	27.83%	-3.29%	12.49%	-
YoY %	4.33%	-8.55%	4.92%	2.91%	945.90%	-126.34%	-	-
Horiz. %	229.54%	220.02%	240.59%	229.30%	222.82%	-26.34%	100.00%	-
Total Cost	1,933,100	1,872,588	1,874,271	1,820,429	1,749,687	1,730,128	1,613,341	12.77%
YoY %	3.23%	-0.09%	2.96%	4.04%	1.13%	7.24%	-	-
Horiz. %	119.82%	116.07%	116.17%	112.84%	108.45%	107.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	4,118,721	3,702,619	3,634,101	3,554,109	3,440,661	3,325,680	3,243,631	17.21%
YoY %	11.24%	1.89%	2.25%	3.30%	3.46%	2.53%	-	-
Horiz. %	126.98%	114.15%	112.04%	109.57%	106.07%	102.53%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Dividend
Div	69,067	62,976	61,898	61,898	61,898	48,822	24,188	100.88%
YoY %	9.67%	1.74%	0.00%	0.00%	26.78%	101.84%	-	-
Horiz. %	285.54%	260.36%	255.90%	255.90%	255.90%	201.84%	100.00%	-
Div Payout %	27.43%	21.62%	23.91%	25.97%	27.28%	25.45%	11.65%	-
YoY %	26.87%	-9.58%	-7.93%	-4.80%	7.19%	118.45%	-	-
Horiz. %	235.45%	185.58%	205.24%	222.92%	234.16%	218.45%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Equity
Net Worth	4,118,721	3,702,619	3,634,101	3,554,109	3,440,661	3,325,680	3,243,631	17.21%
YoY %	11.24%	1.89%	2.25%	3.30%	3.46%	2.53%	-	-
Horiz. %	126.98%	114.15%	112.04%	109.57%	106.07%	102.53%	100.00%	-
NOSH	1,445,165	1,285,631	1,275,123	1,260,322	1,242,116	1,231,733	1,223,042	11.73%
YoY %	12.41%	0.82%	1.17%	1.47%	0.84%	0.71%	-	-
Horiz. %	118.16%	105.12%	104.26%	103.05%	101.56%	100.71%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Ratio Analysis
NP Margin	11.52%	13.46%	12.14%	11.58%	11.48%	9.99%	11.54%	-
YoY %	-14.41%	10.87%	4.84%	0.87%	14.91%	-13.43%	-	-
Horiz. %	99.83%	116.64%	105.20%	100.35%	99.48%	86.57%	100.00%	-
ROE	6.11%	7.87%	7.12%	6.71%	6.60%	5.77%	6.40%	-
YoY %	-22.36%	10.53%	6.11%	1.67%	14.38%	-9.84%	-	-
Horiz. %	95.47%	122.97%	111.25%	104.84%	103.12%	90.16%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Per Share
RPS	151.18	168.31	167.29	163.35	159.13	156.05	149.12	0.91%
YoY %	-10.18%	0.61%	2.41%	2.65%	1.97%	4.65%	-	-
Horiz. %	101.38%	112.87%	112.18%	109.54%	106.71%	104.65%	100.00%	-
EPS	17.42	22.65	20.31	18.91	18.27	15.58	16.97	1.75%
YoY %	-23.09%	11.52%	7.40%	3.50%	17.27%	-8.19%	-	-
Horiz. %	102.65%	133.47%	119.68%	111.43%	107.66%	91.81%	100.00%	-
DPS	4.78	4.90	4.85	4.91	4.98	4.00	2.00	78.47%
YoY %	-2.45%	1.03%	-1.22%	-1.41%	24.50%	100.00%	-	-
Horiz. %	239.00%	245.00%	242.50%	245.50%	249.00%	200.00%	100.00%	-
NAPS	2.85	2.88	2.85	2.82	2.77	2.70	2.6521	4.90%
YoY %	-1.04%	1.05%	1.06%	1.81%	2.59%	1.81%	-	-
Horiz. %	107.46%	108.59%	107.46%	106.33%	104.45%	101.81%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Adjusted Per Share Value based on latest NOSH - 1,260,322
RPS	91.02	90.14	88.86	85.76	82.34	80.07	75.97	12.76%
YoY %	0.98%	1.44%	3.61%	4.15%	2.84%	5.40%	-	-
Horiz. %	119.81%	118.65%	116.97%	112.89%	108.38%	105.40%	100.00%	-
EPS	10.49	12.13	10.79	9.93	9.45	7.99	8.65	13.68%
YoY %	-13.52%	12.42%	8.66%	5.08%	18.27%	-7.63%	-	-
Horiz. %	121.27%	140.23%	124.74%	114.80%	109.25%	92.37%	100.00%	-
DPS	2.88	2.62	2.58	2.58	2.58	2.03	1.01	100.70%
YoY %	9.92%	1.55%	0.00%	0.00%	27.09%	100.99%	-	-
Horiz. %	285.15%	259.41%	255.45%	255.45%	255.45%	200.99%	100.00%	-
NAPS	1.7158	1.5424	1.5139	1.4806	1.4333	1.3854	1.3512	17.21%
YoY %	11.24%	1.88%	2.25%	3.30%	3.46%	2.53%	-	-
Horiz. %	126.98%	114.15%	112.04%	109.58%	106.08%	102.53%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/07	28/09/07	29/06/07	30/03/07	29/12/06	29/09/06	30/06/06	-
Price	2.59	2.50	2.49	2.35	1.92	1.72	1.75	-
P/RPS	1.71	1.49	1.49	1.44	1.21	1.10	1.17	28.69%
YoY %	14.77%	0.00%	3.47%	19.01%	10.00%	-5.98%	-	-
Horiz. %	146.15%	127.35%	127.35%	123.08%	103.42%	94.02%	100.00%	-
P/EPS	14.87	11.04	12.26	12.43	10.51	11.04	10.31	27.56%
YoY %	34.69%	-9.95%	-1.37%	18.27%	-4.80%	7.08%	-	-
Horiz. %	144.23%	107.08%	118.91%	120.56%	101.94%	107.08%	100.00%	-
EY	6.73	9.06	8.15	8.05	9.51	9.06	9.70	-21.57%
YoY %	-25.72%	11.17%	1.24%	-15.35%	4.97%	-6.60%	-	-
Horiz. %	69.38%	93.40%	84.02%	82.99%	98.04%	93.40%	100.00%	-
DY	1.85	1.96	1.95	2.09	2.60	2.33	1.14	37.97%
YoY %	-5.61%	0.51%	-6.70%	-19.62%	11.59%	104.39%	-	-
Horiz. %	162.28%	171.93%	171.05%	183.33%	228.07%	204.39%	100.00%	-
P/NAPS	0.91	0.87	0.87	0.83	0.69	0.64	0.66	23.80%
YoY %	4.60%	0.00%	4.82%	20.29%	7.81%	-3.03%	-	-
Horiz. %	137.88%	131.82%	131.82%	125.76%	104.55%	96.97%	100.00%	-

	31/12/07	30/09/07	30/06/07	31/03/07	31/12/06	30/09/06	30/06/06	CAGR
Price Multiplier on Announcement Date
Date	29/02/08	23/11/07	29/08/07	14/05/07	26/02/07	23/11/06	25/08/06	-
Price	2.24	2.56	2.54	2.23	2.53	1.92	1.67	-
P/RPS	1.48	1.52	1.52	1.37	1.59	1.23	1.12	20.35%
YoY %	-2.63%	0.00%	10.95%	-13.84%	29.27%	9.82%	-	-
Horiz. %	132.14%	135.71%	135.71%	122.32%	141.96%	109.82%	100.00%	-
P/EPS	12.86	11.30	12.51	11.79	13.85	12.33	9.84	19.47%
YoY %	13.81%	-9.67%	6.11%	-14.87%	12.33%	25.30%	-	-
Horiz. %	130.69%	114.84%	127.13%	119.82%	140.75%	125.30%	100.00%	-
EY	7.78	8.85	7.99	8.48	7.22	8.11	10.16	-16.25%
YoY %	-12.09%	10.76%	-5.78%	17.45%	-10.97%	-20.18%	-	-
Horiz. %	76.57%	87.11%	78.64%	83.46%	71.06%	79.82%	100.00%	-
DY	2.13	1.91	1.91	2.20	1.97	2.08	1.20	46.44%
YoY %	11.52%	0.00%	-13.18%	11.68%	-5.29%	73.33%	-	-
Horiz. %	177.50%	159.17%	159.17%	183.33%	164.17%	173.33%	100.00%	-
P/NAPS	0.79	0.89	0.89	0.79	0.91	0.71	0.63	16.23%
YoY %	-11.24%	0.00%	12.66%	-13.19%	28.17%	12.70%	-	-
Horiz. %	125.40%	141.27%	141.27%	125.40%	144.44%	112.70%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos